Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $127k initial cash invested.
-3.33%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$5,003
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,003
Total Expenses
$5,356
Mortgage P&I
51%
$2,537
Property Taxes
5%
$234
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251